Can I retire at age 54 with 554,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
About Your Retirement ?
Current Age
Retirement Age
Current Savings $
Annual Deposits $
Annual Withdrawals $
Stock market crash:
Portfolio ?
% in Stocks:
% in Bonds:
% in Cash:
Modify Stock Returns:
0%
Modify Bond Returns:
0%
Modify Cash Returns:
0%
Modify Inflation:
0%
How much money do I need to retire?

This retirement calculator runs simulations based on past data from the S&P 500, 10 Year Treasury Bond, 3 month T-Bill, and US inflation. For each year of each simulation, a random return and inflation amount is chosen.

How to use: Enter your current age and the age when you retire. Then enter your current savings, the amount that you can save annually before you retire, and the amount that you plan to withdraw after retirement. Your annual deposits and withdrawals take inflation into account. For example, if you need $50,000 to live on in retirement using today's dollars, we will automatically take into account the cost of living for your retirement years. The same is true for your annual deposits. Next, decide if you'd like to simulate a stock market crash.

In the portfolio section, choose the makeup of your portfolio with stocks, bonds, and cash. Cash assumes that your money is stored in a savings account. You can then alter the future returns and inflation. For example, if the market has historically returned about 10%, but you think the future will be worse, modify the stock returns by -3%, and the future returns will average out to 7%. Investment fees can also lower stock market returns. Many index funds and ETFs offer extremely low fees and expenses.

Many people receive income in retirement, such as social security, pension plans, part time jobs, annuities, and other benefits. This would allow you to take out smaller distributions every year. Please note that taxes must also be considered, but are not used in this simulation. A 401k, Roth IRA, and Traditional IRA are taxed differently than a standard investment account, as are dividends.

Note: This assumes that the future is at least somewhat like the past. In reality, anything could happen. The Soviet Union collapsed, Japan's Nikkei Index is still well below its 1989 peak. Numerous other markets have changed drastically and never recovered. However, this online tool is helpful in retirement planning and estimating how much you might need for retirement, especially those hoping to retire early. We recommend receiving advice from a financial planner.

Want to retire with $554,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.7%
1 years$45,749$45,341$44,944$44,556$44,177$42,797
2 years$22,648$22,226$21,817$21,421$21,037$19,659
3 years$14,949$14,525$14,117$13,725$13,346$12,014
4 years$11,100$10,677$10,274$9,888$9,519$8,241
5 years$8,791$8,371$7,973$7,595$7,236$6,018
6 years$7,252$6,836$6,443$6,074$5,726$4,567
7 years$6,154$5,741$5,354$4,993$4,656$3,558
8 years$5,330$4,921$4,541$4,189$3,863$2,823
9 years$4,690$4,284$3,911$3,568$3,253$2,271
10 years$4,178$3,777$3,410$3,076$2,772$1,847
11 years$3,760$3,362$3,002$2,677$2,384$1,513
12 years$3,411$3,018$2,664$2,348$2,066$1,248
13 years$3,116$2,727$2,380$2,073$1,801$1,035
14 years$2,864$2,479$2,139$1,840$1,579$862
15 years$2,645$2,264$1,931$1,641$1,390$720
16 years$2,454$2,078$1,751$1,469$1,229$603
17 years$2,286$1,913$1,593$1,320$1,090$506
18 years$2,137$1,768$1,454$1,190$969$426
19 years$2,003$1,639$1,331$1,075$864$359
20 years$1,883$1,523$1,222$974$771$303
21 years$1,774$1,418$1,124$884$690$256
22 years$1,676$1,324$1,036$803$619$216
23 years$1,586$1,238$956$732$555$183
24 years$1,504$1,160$884$667$499$155
25 years$1,428$1,089$819$609$449$131
26 years$1,359$1,023$760$557$405$111
27 years$1,294$963$705$510$365$94
28 years$1,235$907$656$467$329$80
29 years$1,179$856$610$429$297$68
30 years$1,128$808$568$393$269$57
31 years$1,080$764$530$361$243$49
32 years$1,034$723$494$332$220$41
33 years$992$685$462$305$199$35
34 years$952$649$431$281$180$30
35 years$915$616$403$259$163$25
36 years$880$584$377$238$148$22
37 years$847$555$353$219$134$18
38 years$815$527$331$202$121$16
39 years$786$502$310$186$110$13
40 years$757$477$290$172$100$11
41 years$731$454$272$159$91$10
42 years$705$433$255$146$82$8
43 years$681$412$240$135$75$7
44 years$658$393$225$125$68$6
45 years$636$375$211$115$61$5
46 years$615$357$198$106$56$4
47 years$596$341$186$98$51$4
48 years$577$326$175$91$46$3
49 years$558$311$165$84$42$3
50 years$541$297$155$78$38$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $554,000, adding $5,570 every year, while hoping to spend $40,651 every year in retirement. These numbers increase with inflation.
Reality usually performs much different than the expected returns. This uses historical averages, but anything can happen. In general, riskier investments have greater returns on average, but more volatility in the short term.
Age Total: 100% Stocks Total: 100% Bonds Total: 100% Cash Total: 43/48/9 Blend
53$554,000$554,000$554,000$554,000
54$616,253$586,891$578,304$640,916
55$635,859$572,397$554,425$644,136
56$656,102$555,829$528,384$643,060
57$677,004$537,045$500,064$640,971
58$698,589$515,890$469,347$637,792
59$720,880$492,204$436,105$633,442
60$743,902$465,814$400,207$627,833
61$767,681$436,541$361,515$620,874
62$792,245$404,192$319,886$612,469
63$817,622$368,565$275,170$602,515
64$843,841$329,446$227,210$590,904
65$870,933$286,609$175,842$577,521
66$898,930$239,815$120,895$562,247
67$927,868$188,812$62,191$544,952
68$957,779$133,334$0$525,504
69$988,703$73,097$0$503,803
70$1,020,678$7,806$0$486,031
71$1,053,745$0$0$466,073
72$1,087,947$0$0$476,979
73$1,123,329$0$0$492,530
74$1,159,939$0$0$508,626
75$1,197,827$0$0$525,287
76$1,237,046$0$0$542,539
77$1,277,653$0$0$560,406
78$1,319,705$0$0$578,914
79$1,363,267$0$0$598,094
80$1,408,404$0$0$617,973
81$1,455,187$0$0$638,585
82$1,503,690$0$0$659,963
83$1,553,993$0$0$682,144
84$1,606,179$0$0$705,165
85$1,660,340$0$0$729,067
86$1,716,570$0$0$753,895
87$1,774,973$0$0$779,694
88$1,835,656$0$0$806,516
89$1,898,739$0$0$834,413
90$1,964,344$0$0$863,444
91$2,032,607$0$0$893,668
92$2,103,673$0$0$925,154
93$2,177,694$0$0$957,971
94$2,254,838$0$0$992,198
95$2,335,284$0$0$1,027,915
96$2,419,225$0$0$1,065,213
97$2,506,869$0$0$1,104,187
98$2,598,440$0$0$1,144,942
99$2,694,181$0$0$1,187,589
100$2,794,355$0$0$1,232,252